budget.gif (919 bytes)

Document Index
Portfolio Budget Statements

Australian Taxation Office


previousnextTitle

Section 3: Budget Financial Statements


The budget financial statements will form the basis of the financial statements that will appear in the Australian Taxation Office 1999-2000 Annual Report, and form the basis for the input into the Whole of Government Accounts.

Budget Statement of Revenues and Expenses (Budget Operating Statement)

This statement provides a picture of the expected financial results for the ATO by identifying full accrual expenses and revenues, which highlights whether the ATO is operating at a sustainable level.

Budget Statement of Assets and Liabilities (Budget Balance Sheet)

This statement shows the financial position of the ATO. It enables decision makers to track the management of the ATO's assets and liabilities.

Budget Cash Flow Statement

This statement identifies expected cash flows from operating activities, investing activities and financing activities.

Capital Budget

This statement shows all proposed capital expenditure funded either through the Budget as appropriations or from internal sources.

Non-financial Assets -- Summary of Movement

This statement shows the movement in the ATO's non-financial assets over the Budget year 1999-2000.

Table 3.1: Budget Statement of Revenue and Expenses

  Estimated Actual   Estimated

1998-99
$'000
1999-00
$'000
2000-01
$'000
2001-02
$'000
2002-03
$'000
Agency Revenue and Expenses          
Revenue          
Revenue from government          
Ordinary annual appropriations (net appropriations) 1,166,619 1,515,746 1,535,527 1,432,657 1,418,263
Revenue from other sources          
Sales of goods and services 77,747 77,458 77,240 74,742 72,793
Total Revenue 1,244,366 1,593,204 1,612,767 1,507,399 1,491,056
Expenses          
Employees 808,648 996,762 947,674 886,037 879,060
Depreciation and amortisation 64,498 73,345 119,427 142,368 158,562
Suppliers 375,543 516,140 530,771 459,630 427,662
Interest Expense 229 45 45 45 45
Other Expenses 38,343 - - - -
Total Expenses 1,287,261 1,586,292 1,597,917 1,488,080 1,465,329
Operating Result before Capital User Charge -42,895 6,912 14,850 19,319 25,727
Capital User Charge - 6,416 13,738 18,121 22,297
Transfers and Dividends - - - - -
Accumulated Results at Year End -42,895 496 1,112 1,198 3,430
Administered Revenue and Expenses          
Revenue          
Income tax 103,376,000 109,546,500 110,268,000 113,293,000 120,203,000
Sales tax 16,080,000 16,714,000 1,921,000 723,000 742,000
Excise duty 17,386,360 18,163,440 17,014,040 16,720,000 17,494,000
Other taxes fees and fines 3,486,718 3,566,307 3,970,768 4,201,655 4,341,655
Other sources of non-taxation revenue 75,764 425,764 425,764 375,764 365,764
Appropriations 1,626,400 1,756,150 3,696,150 3,950,150 4,156,150
Total Revenue 142,031,242 150,172,161 137,295,722 139,263,569 147,302,569
Expenses          
Net write-down of assets 1,078,000 1,110,000 1,003,000 929,000 949,000
Other goods and services expenses 150,400 150,150 150,150 100,150 100,150
Total Expenses 1,228,400 1,260,150 1,153,150 1,029,150 1,049,150
Operating Result 140,802,842 148,912,011 136,142,572 138,234,419 146,253,419
Abnormal items 284,672 - - - -
Adjusted Operating Result 141,087,514 148,912,011 136,142,572 138,234,419 146,253,419
Cash transfer to Consolidated Revenue -140,883,514 -147,326,011 -130,877,572 -139,621,419 -147,418,419
Accumulated Results after Transfers 204,000 1,586,000 5,265,000 -1,387,000 -1,165,000

Table 3.2: Budget Statement of Assets and Liabilities

  Estimated Actual   Estimated

1998-99
$'000
1999-00
$'000
2000-01
$'000
2001-02
$'000
2002-03
$'000
Agency Assets and Liabilities          
Debt          
Other 40,179 31,520 22,603 14,330 7,213
Total Debt 40,179 31,520 22,603 14,330 7,213
Provisions and Payables          
Employees 260,360 294,724 310,870 321,818 334,042
Suppliers 21,951 21,951 21,900 21,900 21,900
Other          
Total Provisions and Payables 282,311 316,675 332,770 343,718 355,942
Equity          
Accumulated results -53,222 -52,726 -51,614 -50,416 -46,986
Reserves 5,625 11,250 16,875 22,500 28,125
Capital - 99,734 153,092 181,862 206,375
Total Equity -47,597 58,258 118,353 153,946 187,514

Total Liabilities and Equity

274,893 406,453 473,726 511,994 550,669
Financial Assets          
Cash 4,217 -6,364 79,234 166,899 299,860
Receivables 17,677 2,947 2,947 3,232 3,517
Investments 5,960 5,960 5,960 5,960 5,960
Accrued Income 369 369 469 469 469
Lease Incentives Provided 1,825 1,801 1,777 1,283 1,077
Total Financial Assets 30,048 4,713 90,387 177,843 310,883
Non-financial Assets          
Land and buildings 3,046 3,022 2,998 2,973 2,948
Infrastructure, plant and equipment 105,701 156,554 143,030 140,617 109,489
Computer Software 113,813 219,800 214,897 168,147 104,935
Intangibles 1,767 1,767 1,767 1,767 1,767
Other 20,518 20,598 20,648 20,648 20,648
Total Non-financial Assets 244,845 401,740 383,338 334,150 239,785
Total Assets 274,893 406,453 473,726 511,994 550,669
Administered Assets and Liabilities          
Provisions and Payables          
Other 450,082 464,082 208,082 208,082 208,082
Total Provisions and Payables 450,082 464,082 208,082 208,082 208,082
Equity          
Total Accumulated Results 3,856,448 5,442,448 10,707,448 9,320,448 8,155,448
Total Capital 2,541 2,541 2,541 2,541 2,541
Total Equity 3,858,989 5,444,989 10,709,989 9,322,989 8,157,989
Total Liabilities and Equity 4,309,071 5,909,071 10,918,071 9,531,071 8,366,071
Financial Assets          
Cash 329,953 329,953 329,953 329,953 329,953
Receivables 3,976,577 5,576,577 10,585,577 9,198,577 8,033,577
Investments 2,541 2,541 2,541 2,541 2,541
Total Financial Assets 4,309,071 5,909,071 10,918,071 9,531,071 8,366,071
Total Assets 4,309,071 5,909,071 10,918,071 9,531,071 8,366,071

Table 3.3: Budget Cash Flow Statement

  Estimated Actual   Estimated

1998-99
$'000
1999-00
$'000
2000-01
$'000
2001-02
$'000
2002-03
$'000
Agency Cash Flows          
Operating Activities          
Cash Received          
Appropriations 1,244,575 1,515,746 1,535,527 1,432,657 1,418,263
Sales of goods and services 5,129 55,167 54,793 52,137 50,188
From trust account business - 5,653 5,653 5,653 5,653
Other 56,340 - - - -
Total Cash Received 1,306,044 1,576,566 1,596,023 1,490,497 1,474,154
Cash Used          
Employees 814,551 953,427 922,079 865,034 856,340
Suppliers 380,361 518,677 533,173 461,813 428,977
Other - 100 - - -
Total Cash Used 1,194,912 1,472,204 1,455,252 1,326,847 128,5317
Net Cash from Operating Activities 111,132 104,362 140,771 163,650 188,837
Investing Activities          
Cash Received          
Proceeds from sale of property, plant and equipment
-

15,000

-

-

-
Total Cash Received - 15,000 - - -
Cash Used          
Purchase of property, plant and equipment 96,364 223,261 94,793 86,634 58,092
Total Cash Used 96,364 22,3261 94,793 86,634 58,092
Net Cash from Investing Activities -96,364 -208,261 -94,793 -86,634 -58,092
Financing Activities          
Cash Received          
Capital Injections - 99,734 53,358 28,770 24,513
Total Cash Received - 99,734 53,358 28,770 24,513
Cash Used          
Capital user charge paid - 6,416 13,738 18,121 22,297
Repayment of borrowings 11,051 - - - -
Total Cash Used 11,051 6,416 13,738 18,121 22,297
Net Cash from Financing Activities -11,051 93,318 39,620 10,649 2,216
Net increase/decrease in cash held 3,717 -10,581 85,598 87,665 132,961
Add cash as at 1 July 500 4,217 -6,364 79,234 166,899
Cash as at 30 June 4,217 -6,364 79,234 166,899 299,860
Administered Cash Flows          
Operating Activities          
Cash Received          
Taxes fees and fines 140,807,750 147,250,247 130,101,808 139,245,655 147,052,655
From appropriations 1,626,400 1,756,150 3,696,150 3,950,150 4,156,150
Other 75,764 75,764 775,764 375,764 365,764
Total Cash Received 142,509,914 149,082,161 134,573,722 143,571,569 151,574,569
Cash Used          
Cash to Consolidated Revenue Fund 140,883,514 147,326,011 130,877,572 139,621,419 147,418,419
Other 1,626,400 1,756,150 3,696,150 3,950,150 4,156,150
Total Cash Used 142,509,914 149,082,161 134,573,722 143,571,569 151,574,569
Net Cash from Operating Activities - - - - -
Cash at the End of Reporting Period 329,953 329,953 329,953 329,953 329,953

CAPITAL BUDGET

Table 3.4: Capital Budget

    Estimated
Capital Appropriation 1999-00
$'000
2000-01
$'000
2001-02
$'000
2002-03
$'000
Total Equity Injections 99,734 53,358 28,770 24,513
Total Loans - - - -
Total Capital Appropriations 99,734 53,358 28,770 24,513
Represented by        
Purchase of non-current assets 99,734 53,358 28,770 24,513
Other - - - -
Total 99,734 53,358 28,770 24,513

    Estimated
Purchase of Non-current Assets 1999-00
$'000
2000-01
$'000
2001-02
$'000
2002-03
$'000
Funded by capital appropriations 99,734 53,358 28,770 24,513
Funded internally by Agency resources 123,527 41,435 57,864 33,579
Total 223,261 94,793 86,634 58,092

Table 3.5: Non-financial Assets -- Summary of Movement
Budget Year 1999-2000


Land Buildings Total Land and Buildings Other Infrastructure, Plant and Equipment Total Infrastructure, Plant and Equipment Computer software Intangibles Total
  $'000 $'000 $'000 $'000 $'000 $'000 $'000 $'000
Gross Value                
As at 1 July 1999 (opening) 991 2,080 3,071 458,030 458,030 147,133 2,311 610,545
Additions - - - 80,655 80,655 143,749
224,404
Disposals - - - - - - - -
Revaluations - - - 5,625 5,625 - - 5,625
As at 30 June 2000 991 2,080 3,071 544,310 544,310 290,882 2,311 840,574
Accumulated Depreciation







As at 1 July 1999 (opening) - 25 25 352,329 352,329 33,320 544 386,218
Disposals - - - - - - - -
Charge for the reporting period - 25 25 35,427 35,427 37,762 - 73,214
Other movements - - - - - - - -
As at 30 June 2000 - - - - - - - -
Net Book Value as at 30 June 2000 (Closing Book Value)
991

2,030

3,021

156,554

156,554

219,800

1,767

381,142
Net Book Value as at 1 July 1999 (Opening Book Value)
991

2,055

3,046

105,701

105,701

113,813

1,767

224,327

Total Additions


Land Buildings Total Land and Buildings Other Infrastructure, Plant and Equipment Total Infrastructure, Plant and Equipment Computer software Intangibles Total
  $'000 $'000 $'000 $'000 $'000 $'000 $'000 $'000
Self funded - - - 35,168 35,168 89,502 - 124,670
Appropriations - - - 45,487 45,487 54,247 - 99,734
Total - - - 80,655 80,655 143,749 - 224,404

NOTES TO THE FINANCIAL STATEMENTS

Notes to the Agency Statements

Details of Agency items in the financial statements included in Table 3.1 to 3.5 have been prepared in accordance with Schedule 2 of the Finance Minister's Orders for 1997-98.

The budget statements and estimated forward years have been prepared to reflect the following matters.

Change in Administrative Arrangements

During 1998-99 administration of the Child Support Agency moved from the ATO to the Department of Family and Community Affairs. Administrative responsibility for the collection of Excise moved from Customs and Excise to the ATO.

Cost of Administering Goods and Services Tax

Agency statements for 1999-2000 and forward years include the estimated costs of administering the proposed Goods and Services Tax on behalf of the States and Territories of Australia.

Costs of Administering Other Tax Reform Proposals

Agency statements for 1999-2000 and forward years include a cost estimated for taxation reform proposals announced by the Government as part of A New Tax System or expected to result from the Government's response to the first recommendations made by the Review of Business Taxation.

Loss on Sale of Assets

Agency statements for 1998-99 include an estimated loss on sale of non-current assets of $38.343 million. This loss was incurred on the sale of assets purchased by the selected tenderer as part of the outsourcing arrangements for the ATO computer systems and services.

Notes to the Administered Statements

Details of Administered items in the financial statements included in Table 3.1 to 3.5 have been prepared in accordance with Schedule 2 of the Finance Ministers Orders for 1997-98. These statements incorporate a change in revenue recognition policy from prior years.

The budget statements and forward years have been prepared on the basis noted below and to reflect the following matters.

Recognition of Taxation Revenue

For 1998-99, 1999-2000 and forward years administered taxation revenue has been brought to account on a year by year basis where:

This recognition policy does not include the following item as revenue of the period:

Impact of Change in Revenue Recognition Policy

This recognition policy did not apply to the financial statements of the ATO as at 30 June 1998. The amounts noted below, included in the Administered balance sheet of the ATO as at 30 June 1998, have now been brought to account in the Administered accumulated results as at 30 June 1999.

  $m $m
Less  Accrued Revenue   22,864,644
Taxation Refunds 13,887,199  
Other Provisions and Payables 2,170,672  

Sub Total

16,057,871 16,057,871
Net Reduction to Accumulated Results   6,806,773
Items Recognised as Reductions to Taxation Revenue

The following items are recognised as reductions (increases) to taxation revenue and not as expense:

Goods and Services Tax

Administered statements for 2000-01 and estimated forward years do not include as revenue the estimated receipts of the proposed Goods and Service Tax (GST). The gross receipts for this tax are not considered to be revenue of the Commonwealth for budgetary purposes.

Ancillary impacts of the GST on the operating statements and balance sheets have also been excluded from the administered statements except for the recognition of the proposed cost of administration of the tax to be recovered from the revenue otherwise due to the States and Territories.

Change in Administered Arrangements

An amount of $284.672 million, representing the balance of receivables due for Excise revenue as at the date of change of administered arrangements, has been brought to account as an extraordinary item for the 1998-99 financial year.


previous next Up Title Contents